slotkoers
Shanghai S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,96
CNY
|
+3,34%
|
|
+3,92%
|
+9,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.128
|
115.222
|
109.195
|
120.722
|
84.276
|
93.003
|
-
|
-
|
Bedrijfswaarde
1 |
51.119
|
97.501
|
94.892
|
103.142
|
65.044
|
73.335
|
70.141
|
69.244
|
K/w-verhouding
|
34,1
x
|
42
x
|
25,6
x
|
25
x
|
-
|
14,9
x
|
13,1
x
|
12,1
x
|
Dividendrendement
|
1,18%
|
1,1%
|
1,85%
|
-
|
-
|
3,93%
|
4,39%
|
4,74%
|
Marktkapitalisatie/omzet
|
2,36
x
|
4,15
x
|
3,62
x
|
3,75
x
|
2,48
x
|
2,62
x
|
2,49
x
|
2,4
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
3,51
x
|
3,15
x
|
3,21
x
|
1,92
x
|
2,07
x
|
1,88
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
22,3
x
|
17,1
x
|
17
x
|
9,47
x
|
10,5
x
|
9,08
x
|
8,22
x
|
Bedrijfswaarde/FCF
|
17,9
x
|
26,5
x
|
21,4
x
|
32,8
x
|
34,6
x
|
18,5
x
|
14,3
x
|
12,9
x
|
FCF Yield
|
5,6%
|
3,77%
|
4,68%
|
3,05%
|
2,89%
|
5,4%
|
6,98%
|
7,77%
|
Price to Book
|
3,3
x
|
4,52
x
|
3,53
x
|
3,64
x
|
-
|
2,43
x
|
2,24
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
1.350.983
|
1.364.183
|
1.364.355
|
1.364.233
|
1.364.197
|
1.364.197
|
-
|
-
|
Referentieprijs
2 |
46,78
|
68,34
|
59,48
|
68,09
|
47,63
|
53,25
|
53,25
|
53,25
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.984
|
27.760
|
30.167
|
32.172
|
33.937
|
35.489
|
37.336
|
38.800
|
EBITDA
1 |
3.813
|
4.373
|
5.546
|
6.078
|
6.865
|
7.011
|
7.721
|
8.428
|
Bedrijfsresultaat (EBIT)
1 |
2.698
|
3.250
|
4.455
|
5.001
|
5.737
|
5.847
|
6.886
|
7.600
|
Operationele Marge
|
9,64%
|
11,71%
|
14,77%
|
15,54%
|
16,9%
|
16,48%
|
18,44%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
2.727
|
3.240
|
4.479
|
5.006
|
5.746
|
6.616
|
7.566
|
8.258
|
Nettowinst (verlies)
1 |
1.852
|
2.201
|
3.155
|
3.711
|
4.268
|
4.936
|
5.590
|
6.124
|
Nettomarge
|
6,62%
|
7,93%
|
10,46%
|
11,53%
|
12,58%
|
13,91%
|
14,97%
|
15,78%
|
WPA
2 |
1,371
|
1,627
|
2,324
|
2,728
|
-
|
3,575
|
4,061
|
4,416
|
Free Cash Flow
1 |
2.861
|
3.679
|
4.441
|
3.141
|
1.882
|
3.960
|
4.894
|
5.377
|
FCF-marge
|
10,22%
|
13,25%
|
14,72%
|
9,76%
|
5,55%
|
11,16%
|
13,11%
|
13,86%
|
Kasstroomconversie (ebitda)
|
75,05%
|
84,13%
|
80,08%
|
51,67%
|
27,42%
|
56,48%
|
63,39%
|
63,8%
|
Kasstroomconversie (nettowinst)
|
154,49%
|
167,11%
|
140,75%
|
84,64%
|
44,1%
|
80,23%
|
87,55%
|
87,8%
|
Dividend per aandeel
2 |
0,5500
|
0,7500
|
1,100
|
-
|
-
|
2,092
|
2,338
|
2,524
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
11.433
|
15.679
|
12.081
|
18.291
|
3.395
|
11.876
|
10.065
|
19.273
|
9.837
|
3.062
|
12.899
|
10.706
|
10.886
|
21.592
|
9.386
|
2.958
|
12.345
|
10.150
|
11.374
|
21.797
|
10.294
|
3.286
|
12.847
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
2.148
|
-
|
1.778
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
3.281
|
-458,4
|
1.173
|
2.323
|
3.845
|
1.885
|
-729,5
|
1.156
|
1.961
|
2.641
|
4.602
|
1.987
|
-852,8
|
1.135
|
2.156
|
2.604
|
4.417
|
2.077
|
-1.163
|
748
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
17,94%
|
-13,5%
|
9,88%
|
23,08%
|
19,95%
|
19,16%
|
-23,83%
|
8,96%
|
18,32%
|
24,26%
|
21,31%
|
21,17%
|
-28,82%
|
9,19%
|
21,24%
|
22,9%
|
20,26%
|
20,18%
|
-35,41%
|
5,82%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-456,5
|
-
|
2.324
|
3.845
|
1.893
|
-732
|
1.161
|
-
|
2.640
|
4.604
|
1.991
|
-848,9
|
1.142
|
-
|
2.971
|
5.129
|
-
|
-
|
1.431
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.855
|
-
|
-
|
-455,3
|
-
|
1.726
|
2.852
|
1.415
|
-556,4
|
858,5
|
-
|
1.974
|
3.426
|
1.482
|
-639,9
|
842,2
|
1.597
|
2.488
|
3.838
|
1.736
|
-1.103
|
1.045
|
-
|
-
|
Nettomarge
|
-
|
11,83%
|
-
|
-
|
-13,41%
|
-
|
17,15%
|
14,8%
|
14,38%
|
-18,17%
|
6,66%
|
-
|
18,14%
|
15,87%
|
15,79%
|
-21,63%
|
6,82%
|
15,74%
|
21,87%
|
17,61%
|
16,86%
|
-33,55%
|
8,13%
|
-
|
-
|
WPA
2 |
0,1640
|
1,373
|
0,2540
|
1,780
|
-0,3370
|
0,5440
|
1,270
|
-
|
1,040
|
-0,4100
|
0,6290
|
-
|
1,449
|
2,515
|
1,088
|
-
|
-
|
-
|
2,273
|
2,720
|
1,309
|
-1,160
|
0,9000
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5570
|
-
|
0,5570
|
0,5570
|
-
|
0,6153
|
0,6153
|
Datum van publicatie
|
29-03-20
|
30-08-20
|
05-03-21
|
25-08-21
|
28-03-22
|
28-03-22
|
25-08-22
|
25-08-22
|
26-10-22
|
22-03-23
|
22-03-23
|
24-04-23
|
27-08-23
|
27-08-23
|
27-10-23
|
26-03-24
|
26-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.009
|
17.722
|
14.303
|
17.580
|
19.232
|
19.668
|
22.862
|
23.759
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.861
|
3.679
|
4.441
|
3.141
|
1.882
|
3.960
|
4.894
|
5.377
|
ROE (netto-inkomsten/eigen vermogen)
|
9,97%
|
11,1%
|
14,5%
|
15,3%
|
16,1%
|
16,8%
|
17,5%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
5,19%
|
5,59%
|
7,17%
|
7,66%
|
8,57%
|
9,54%
|
10%
|
10,5%
|
Totale activa
1 |
35.693
|
39.415
|
44.039
|
48.437
|
49.784
|
51.756
|
55.624
|
58.519
|
Nettoactief per aandeel
2 |
14,20
|
15,10
|
16,90
|
18,70
|
-
|
21,90
|
23,80
|
25,80
|
Cashflow per aandeel
2 |
2,970
|
3,660
|
4,450
|
3,590
|
-
|
4,580
|
4,620
|
5,320
|
Capex
1 |
1.155
|
1.275
|
1.602
|
1.738
|
895
|
1.574
|
1.389
|
1.397
|
Capex/omzet
|
4,13%
|
4,59%
|
5,31%
|
5,4%
|
2,64%
|
4,43%
|
3,72%
|
3,6%
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
53,25
CNY Gemiddelde koersdoel
69,05
CNY Spread / Gemiddelde doel +29,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,96% | 119 mld. | | -1,44% | 54,79 mld. | | +5,10% | 46,48 mld. | | -10,20% | 37,99 mld. | | -2,09% | 22,64 mld. | | +9,87% | 19 mld. | | +3,25% | 17,88 mld. | | +8,63% | 14,96 mld. | | -5,57% | 12,26 mld. |
Brouwers - Andere
|